Valuation clearvise AG

Stocks

Market Closed - Xetra 12:35:27 2026-10-29 EDT			5-day change	1st Jan Change
1.170 ^EUR	+1.74%		0.00%	-19.31%

10-02	Clearvise Ag Achieves Construction Readiness for the Tamarigi Solar Project in Italy	CI
09-21	Clearvise AG Signs New Power Purchase Agreements With Engelhart CTP Renewables GmbH And Erova Energy Limited On Favorable Terms	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	124	181.6	161.3	125.1	109.3	88.17	-	-
Change	-	46.46%	-11.2%	-22.43%	-12.65%	-19.31%	-	-
Enterprise Value (EV) ¹	263.3	305.1	292.9	303.2	335.7	267.1	88.17	88.17
Change	-	15.87%	-4.01%	3.52%	10.73%	-20.44%	-66.99%	0%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	3.77x	2.84x	3.6x	3.47x	2.9x	1.91x	1.93x	2.03x
EV / Revenue	8.01x	4.76x	6.53x	8.4x	8.9x	5.79x	1.93x	2.03x
EV / EBITDA	11.7x	6.1x	8.67x	13.4x	13.2x	8.1x	2.71x	2.75x
EV / EBIT	72.3x	11.1x	23.5x	43.5x	47.5x	19.6x	6.55x	6.08x
EV / FCF	98.4x	15x	18.2x	-15.8x	-16.7x	11x	4.16x	3.03x
FCF Yield	1.02%	6.69%	5.5%	-6.35%	-5.99%	9.1%	24%	33%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	32.88	64.03	44.84	36.08	37.71	46.1	45.74	43.44
EBITDA ¹	22.57	50.04	33.78	22.62	25.48	32.98	32.57	32.09
EBIT ¹	3.643	27.48	12.48	6.975	7.07	13.64	13.47	14.5
Net income ¹	-3.277	11.62	6.837	0.724	-10.29	5.675	4.92	6.82
Net Debt ¹	139.3	123.5	131.6	178.1	226.4	178.9	-	-
Reference price ²	2.160	2.420	2.140	1.660	1.450	1.170	1.170	1.170
Nbr of stocks (in thousands)	57,400	75,038	75,356	75,356	75,356	75,356	-	-
Announcement Date	6/1/22	5/12/23	4/29/24	4/17/25	4/30/26	-	-	-

¹EUR in Million²

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CLEARVISE AG	-	5.76x	8.05x	-	96.59M
GE VERNOVA INC.	28.68x	4.8x	35.02x	0.23%	234B
NEXTERA ENERGY	19.85x	9.01x	15.94x	3.06%	170B
IBERDROLA, S.A.	20.83x	4.44x	12.21x	3.32%	164B
CHINA YANGTZE POWER CO., LTD.	19.99x	11.2x	14.67x	3.5%	108B
SOUTHERN COMPANY	20.81x	5.89x	12.95x	3.32%	105B
ENEL S.P.A.	12.8x	1.87x	6.64x	5.54%	103B
DUKE ENERGY CORPORATION	18.29x	5.6x	11.28x	3.52%	96.35B
CONSTELLATION ENERGY CORPORATION	20.81x	3.12x	12.9x	0.66%	91.44B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.92x	5.31x	12.56x	2.99%	69.79B
Average	20.22x	5.70x	14.22x	2.9%	114.16B
Weighted average by Cap.	21.21x	5.78x	17.23x	2.65%